DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Today's Price
$35.64
Today's Fair Value
$n/a
Margin of Safety
n/a
Projected Value (5Y)
$n/a
Dividends Paid (5Y)
$0.00

DCF Inputs

Scenario
%

Regression: 2.6% | CAGR (5y): 2.15%

%

Regression: -0.86% | CAGR (5y): 0.39%

%

Regression: 13.57% | CAGR (5y): 17.3%

Capped at 13.67x (Historical 5y: 0.89x)

%

Historical and Projected Book Value

© 2026 bestshares.com. All rights reserved.